v3.25.1
Leases
3 Months Ended
Mar. 31, 2025
Leases  
Leases

12. Leases

 

For operating leases, the Company records right-of-use assets and corresponding lease liabilities in the balance sheets for all leases with terms longer than twelve months. The Company has one operating lease, with no variable lease costs, and no finance leases as of March 31, 2025 and December 31, 2024.

 

On July 1, 2022 the Company executed a lease for new office space in the Dallas, Texas metropolitan area, and took occupancy December 20, 2022. The lease with a term of 91 months, commenced December 20, 2022 and ends on July 20, 2030, without an option to extend. The initial base rent was $12,556 per month, after 7 months of free rent. The lease provides for annual increases. The base rent for the lease in the final year is $13,937 per month.

 

ROU assets represent the Company’s right to use an underlying asset for the lease term, and lease liabilities represent the Company’s obligation to make lease payments. Operating lease ROU assets and liabilities are recognized at the lease commencement date based on the present value of lease payments over the lease term. The Company’s uses the implicit rate in its lease calculations when it is readily determinable. Since the Company’s leases do not provide implicit rates, to determine the present value of lease payments, management uses the Company’s estimated incremental borrowing rate for a fully collateralized loan with a similar term of the lease that is based on the information available at the inception of the lease.

 

   March 31, 2025   December 31, 2024 
         
Operating leases:          
Right-of-use assets  $618,388   $641,354 
Operating lease liabilities  $686,861   $711,503 
           
Weighted average remaining lease term in years   5.25    5.50 
Weighted average discount rate   7.80%   7.80%
           
Cash paid for amounts included in the measurement of lease liabilities  $38,357   $152,048 
Right-of-use assets obtained in exchange for lease liabilities  $-   $- 
           
Operating lease cost  $36,682   $146,727 
Short-term lease costs   22,967    87,246 
Total operating lease costs  $59,649   $233,973 

 

 

Future payments due under operating leases as of March 31, 2025 are as follows:

 

Year  Amount 
Remainder of 2025  $116,453 
2026   157,573 
2027   160,336 
2028   163,098 
2029   165,860 
2030   92,912 
Total  $856,232 
Less effects of discounting   (169,371)
Total operating lease liabilities  $686,861